Clipboard F Font Alignment Number B D E The first table presents multiples for 5 peers of Firm X and the second table presents information for Firm X. Use approaches 1 that are consistent with the approach covered in class. 2 3 Peer EV/EBITDA EV/EBIT EV/Revenue P/E P/B 4 Firm A 6.45 15.32 2.11 20.76 8.32 5 Firm B 10.98 - 13.69 1.46 14.62 3.82 6 Firm C 7.26 8.76 0.92 6.14 4.21 7 Firm D 12.82 8.33 1.73 17.67 -3.13 8 Firm E 9.11 10.23 0.78 12.86 4.48 9 9.32 5.79 1.40 14.41 3.54 10 9.11 8.76 1.46 14.62 4.21 11 Information for Firm X Amount 12 Revenue 6,300,000 13 Cost of goods sold 2.300,000 14 SG&A and other indirect expenses 2,600,000 15 EBITDA 1,500,000 16 Net income 500,000 17 Current assets 600,000 18 Long-term assets -2,300,000 19 Current liabilities 400.000 20 Long-term liabilities 900,000 21 Debt 500,000 22 Cash 100,000 23 Net debt 400,000 24 Note: shares outstanding 80,000 25 26 27 28 29 30 Fill in the following table. EV/EBITDA EV/EBIT EV/Revenue P/E P/B What is the estimated share price of Firm X based on the average of relevant peer multiples? What is the estimated share price of Firm X based on the median of relevant peer multiples